Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.33% first-year return on $102k initial cash invested.
-24.33%
Cash On Cash
0.9%
Cap Rate
0.16
DSCR
$1,896
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $3,970 expenses = $2,074 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,440
Closing costs
1%
$4,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,896
Total Expenses
$3,970
Mortgage P&I
124%
$2,346
Property Taxes
37%
$706
Home Insurance
9%
$174
HOA
13%
$250
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0